Cap Hit


	Total Salaries	52,000,000$
	Retains & Buyouts	1,882,474$
	Actual Cap Hit	53,882,474$
	Actual Cap Space	26,017,526$
	Projected Total Cap Hit	0$
	Projected Cap Space	79,900,000$

UPPER LIMIT:79,900,000$ LOWER LIMIT: 47,918,318$

Capitals Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30
Aatu Raty	C	22	900,000$	900,000$	900,000$	RFA
Alex Newhook	C/LW/RW	24	1,200,000$	1,200,000$	RFA
Anton Forsberg	G	32	3,200,000$	3,200,000$	3,200,000$	3,200,000$	UFA
Anze Kopitar	C	37	7,000,000$	7,000,000$	7,000,000$	UFA
Cam York	D	24	900,000$	900,000$	RFA
Daniil Tarasov	G	26	1,100,000$	1,100,000$	RFA
Devin Shore	C	30	900,000$	900,000$	UFA
Dominik Kubalik	LW/RW	29	3,000,000$	3,000,000$	UFA
Elias Lindholm	C	30	6,500,000$	6,500,000$	4,000,000$	UFA
Emil Bemstrom	C/RW	26	900,000$	900,000$	RFA
Henri Jokiharju	D	25	2,800,000$	2,800,000$	RFA
Jimmy Vesey	LW/RW	32	1,100,000$	1,100,000$	UFA
John Carlson	D	35	7,000,000$	7,000,000$	7,000,000$	7,000,000$	7,000,000$	UFA
Jonas Siegenthaler	D	28	2,100,000$	2,100,000$	2,100,000$	UFA
Matt Irwin	D	37	900,000$	900,000$	UFA
Michael Kesselring	D	25	1,300,000$	1,300,000$	RFA
Nick Leddy	D	34	3,100,000$	3,100,000$	3,100,000$	3,100,000$	UFA
Noah Cates	LW	26	1,300,000$	1,300,000$	RFA
Pierre Engvall	LW/RW	29	2,500,000$	2,500,000$	2,500,000$	UFA
Tyler Pitlick	LW/RW	33	900,000$	900,000$	900,000$	UFA
Urho Vaakanainen	D	26	1,200,000$	1,200,000$	RFA
Vladislav Namestnikov	C/LW	32	2,200,000$	2,200,000$	3,000,000$	3,000,000$	3,000,000$	3,000,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31
Aaron Dell	G	36	900,000$	900,000$	UFA
Andrew Lucas	D	26	600,000$	600,000$	600,000$	UFA
Brandon Scanlin	D	26	800,000$	800,000$	RFA
Brendan Perlini	LW	29	600,000$	600,000$	600,000$	UFA
Carson Gicewicz	C	28	600,000$	600,000$	UFA
Cedric Pare	C	26	700,000$	700,000$	RFA
Cole Krygier	D	25	600,000$	600,000$	600,000$	RFA
Colton White	D	28	900,000$	900,000$	UFA
Dante Giannuzzi	G	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Eetu Liukas	LW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Elliot Desnoyers	LW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Emilio Pettersen	LW	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Isaac Johnson	RW	26	700,000$	700,000$	RFA
Jack Rathbone	D	26	900,000$	900,000$	RFA
Joseph Blandisi	C	30	600,000$	600,000$	UFA
Justin Richards	C	27	600,000$	600,000$	UFA
Keith Kinkaid	G	35	900,000$	900,000$	UFA
Kevin Gravel	D	33	900,000$	900,000$	UFA
Logan Morrison	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Mathieu De St. Phalle	C/LW/RW	25	600,000$	600,000$	600,000$	RFA
Reid Schaefer	LW	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Roman Ahcan	LW	26	700,000$	700,000$	RFA
Shane Bowers	RW	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Shawn Element	C/LW	25	900,000$	900,000$	RFA
Tristen Robins	RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Tyson Feist	D	24	600,000$	600,000$	600,000$	RFA
Waltteri Merela	RW	26	700,000$	700,000$	700,000$	UFA
Will Zmolek	D	26	600,000$	600,000$	600,000$	UFA
Wyatte Wylie	D	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Zach Sawchenko	G	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Zach Uens	D	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA